| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 550 | 0 | 0 | 0 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| IRRIGATION SYSTEM | 2008-07-01 | 12,827 | 11,799 | ADS | 12.5 | 1,026 | 0 | 0 | |
| FURNACE | 2008-07-01 | 1,520 | 1,162 | ADS | 15 | 101 | 0 | 0 | |
| ELECTRICAL SERVICE UPGRADE | 2008-07-01 | 3,710 | 3,415 | ADS | 12.5 | 295 | 0 | 0 | |
| TABLES & SHELVING | 2008-07-01 | 814 | 814 | ADS | 5 | 0 | 0 | 0 | |
| OUTDOOR GRILL | 2008-07-01 | 398 | 398 | ADS | 5 | 0 | 0 | 0 | |
| TRAFFIC BARRICADE | 2008-07-01 | 313 | 313 | ADS | 5 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2009-07-01 | 1,021 | 1,021 | ADS | 5 | 0 | 0 | 0 | |
| REFRIGERATION EQUIPMENT | 2009-07-01 | 9,085 | 9,085 | ADS | 5 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS | 2009-07-01 | 1,290 | 903 | ADS | 15 | 86 | 0 | 0 | |
| IRRIGATION SYSTEM | 2010-06-12 | 20,801 | 15,808 | ADS | 12.5 | 1,664 | 0 | 0 | |
| COMPUTER | 2010-07-09 | 1,064 | 1,064 | ADS | 5 | 0 | 0 | 0 | |
| CASH REGISTER | 2010-09-08 | 739 | 739 | ADS | 5 | 0 | 0 | 0 | |
| LINE STRIPER | 2011-08-22 | 1,546 | 1,546 | SL | 5 | 0 | 0 | 0 | |
| FREEZER | 2011-09-06 | 594 | 594 | SL | 5 | 0 | 0 | 0 | |
| SNACK CART | 2012-05-23 | 4,045 | 4,045 | SL | 5 | 0 | 0 | 0 | |
| 2012 EQUIPMENT | 2012-07-01 | 2,042 | 2,042 | SL | 5 | 0 | 0 | 0 | |
| LIGHTS | 2012-10-23 | 115,667 | 54,948 | ADS | 15 | 7,712 | 0 | 0 | |
| 2 LAPTOPS | 2013-03-26 | 790 | 790 | SL | 5 | 0 | 0 | 0 | |
| CARPET | 2013-03-20 | 953 | 416 | ADS | 15 | 64 | 0 | 0 | |
| 2014 EQUIPMENT | 2014-07-01 | 7,023 | 7,023 | SL | 5 | 0 | 0 | 0 | |
| 2015 EQUIPMENT - GRILL | 2015-07-01 | 399 | 359 | SL | 5 | 40 | 0 | 0 | |
| 2016 EQUIPMENT | 2016-06-15 | 400 | 280 | SL | 5 | 80 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IRRIGATION SYSTEM | 33,629 | 30,297 | 3,332 | 3,332 |
| 2015 EQUIPMENT | 399 | 399 | 0 | 0 |
| OTHER ASSETS | 15,574 | 15,574 | 0 | 0 |
| 2016 USED FREEZERS | 400 | 360 | 40 | 40 |
| ELECTRICAL IMPROVEMENTS | 3,710 | 3,710 | 0 | 0 |
| BUILDING IMPROVEMENTS | 2,809 | 2,252 | 557 | 557 |
| LIGHTS | 115,667 | 62,660 | 53,007 | 53,007 |
| SNACK CART | 4,045 | 4,045 | 0 | 0 |
| 2012 EQUIPMENT | 2,042 | 2,042 | 0 | 0 |
| CARPET | 953 | 480 | 473 | 473 |
| 2 LAPTOPS | 790 | 790 | 0 | 0 |
| 2014 EQUIPMENT | 7,023 | 7,023 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | LIBERTYVILLE BANK AND TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 161,000 |
| Balance Due | 0 |
| Date of Note | 2012-10 |
| Maturity Date | 2021-05 |
| Repayment Terms | |
| Interest Rate | 5 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE FIELD LIGHTS |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MISCELLANEOUS ASSET | 9,150 | 6,750 | 6,750 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING | 0 | 0 | 0 | 0 |
| MAINTENANCE | 7,962 | 0 | 0 | 7,962 |
| EQUIPMENT & UNIFORMS | 21,545 | 0 | 0 | 21,545 |
| FOOTBALL OPERATIONS | 2,600 | 0 | 0 | 2,600 |
| GARBAGE | 2,819 | 0 | 0 | 2,819 |
| REFEREES | 2,800 | 0 | 0 | 2,800 |
| INSURANCE | 6,113 | 0 | 0 | 6,113 |
| FLAG FOOTBALL EXPENSE | 0 | 0 | 0 | 0 |
| CHEER EXPENSE | 897 | 0 | 0 | 897 |
| CREDIT CARD FEES | 874 | 0 | 0 | 874 |
| WATER & SEWER | 2,669 | 0 | 0 | 2,669 |
| LABOR | 487 | 0 | 0 | 487 |
| MEDICS | 0 | 0 | 0 | 0 |
| SCHOLARSHIPS | 1,000 | 0 | 0 | 1,000 |
| CHARITABLE DONATIONS | 100 | 0 | 0 | 100 |
| FEES | 1,631 | 0 | 0 | 1,631 |
| TELEPHONE | 1,076 | 0 | 0 | 1,076 |
| SIGNS | 0 | 0 | 0 | 0 |
| BANK CHARGES | 46 | 0 | 0 | 46 |
| DUES AND SUBSCRIPTIONS | 0 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 0 | 0 | 0 | 0 |
| FUNDRAISING | 0 | 0 | 0 | 0 |
| POSTAGE | 0 | 0 | 0 | 0 |
| WEBSITE | 0 | 0 | 0 | 0 |
| ROUNDING | 0 | 0 | 0 | 0 |
| REGISTRATION | 3,240 | 0 | 0 | 3,240 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DISCOUNT ON SALES TAX | 4 | 0 | 0 |
| REGISTRATION | 46,389 | 0 | 0 |
| CONTRIBUTIONS | 0 | 0 | 0 |
| VOLUNTEER BUYOUT | 0 | 0 | 0 |
| FUNDRAISER | 2,520 | 0 | 0 |
| RESTITUTION | 0 | 0 | 0 |
| EQUIPMENT SALES | 0 | 0 | 0 |
| SPIRIT WEAR | 0 | 0 | 0 |
| CHEER REGISTRATION | 0 | 0 | 0 |
| GAIN ON SALE OF FIXED ASSETS | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ILLINOIS SALES TAX LIABILITY | 465 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,753 | 0 | 0 | 1,753 |
| LAWN SERVICE | 500 | 0 | 0 | 500 |
| FEDERAL TAXES | 2,000 | 0 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CONCESSION STAND SALES | 50 | 1,052 | -1,002 |